| Revenue | DKK 427K | -24% |
| EBITDA | DKK 160K | +135% |
| Net profit | DKK 159K | +243% |
| Total assets | DKK 1,7M | -42% |
| Equity | DKK 127K | +1035% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | 578 | 313 | 672 | 548 | 548 | 693 | 598 | 577 | 525 | 525 | 562 | 427 |
| Staff expenses | -0 | -394 | -406 | -549 | -646 | -646 | -430 | -573 | -411 | -454 | -454 | -494 | -267 |
| EBITDA | 1 | 184 | -93 | 123 | -97 | -97 | 263 | 25 | 166 | 71 | 71 | 68 | 160 |
| Depreciation & amort. | -0 | -0 | -23 | -67 | -67 | -67 | -73 | -51 | -49 | -5 | -5 | -0 | -0 |
| EBIT | 1 | 184 | -115 | 56 | -164 | -164 | 190 | -26 | 116 | 66 | 66 | 68 | 160 |
| Net financials | 0 | -162 | -41 | -40 | -67 | -67 | -9 | -8 | -18 | -26 | -26 | 7 | -1 |
| Profit before tax | 1 | 22 | -157 | 16 | -231 | -231 | 181 | -34 | 98 | 40 | 40 | 75 | 159 |
| Tax | -0 | 12 | -0 | 6 | -18 | -18 | 54 | 10 | 42 | 52 | 52 | 29 | -0 |
| Net profit | 1 | 10 | -157 | 10 | -213 | -213 | 126 | -45 | 57 | -12 | -12 | 46 | 159 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 125 | 4.585 | 4.823 | 5.950 | 3.012 | 3.012 | 2.981 | 3.254 | 2.923 | 2.964 | 2.964 | 2.982 | 1.729 |
| Equity | 125 | 293 | 136 | 146 | -66 | -66 | -41 | -85 | -29 | -41 | -41 | 11 | 127 |
| Long-term debt | 0 | 0 | 0 | 179 | 115 | 115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 4.292 | 4.686 | 5.619 | 2.963 | 2.963 | 3.022 | 3.339 | 2.952 | 3.005 | 3.005 | 2.971 | 1.602 |
| Total debt | 0 | 4.292 | 4.686 | 5.798 | 3.078 | 3.078 | 3.022 | 3.339 | 2.952 | 3.005 | 3.005 | 2.971 | 1.602 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TW Founder | Founder | 1986 | — | — |
SB Audit | Audit | 2001 | — | — |
IJ Audit | Audit | 1986 | — | — |
RC | Audit | 1996 | — | — |
KS Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Theo Wegener Tams | Founder | 0 companies |
| Søren Børglum | Audit | 0 companies |
| Ivan Jasper | Audit | 0 companies |
| Revisionsfirmaet Conrevi ApS | Audit | 0 companies |
| Kim Skovgaard Poulsen | Management | 0 companies |